[XL] QoQ TTM Result on 31-Jul-2022 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 16.41%
YoY- 2634.15%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 59,920 69,259 86,445 93,538 103,088 84,237 62,266 -2.53%
PBT 5,565 2,359 1,747 1,935 1,772 763 -30 -
Tax -381 -373 -862 -842 -809 -646 -120 116.47%
NP 5,184 1,986 885 1,093 963 117 -150 -
-
NP to SH 5,336 2,057 967 1,121 963 117 -150 -
-
Tax Rate 6.85% 15.81% 49.34% 43.51% 45.65% 84.67% - -
Total Cost 54,736 67,273 85,560 92,445 102,125 84,120 62,416 -8.40%
-
Net Worth 152,349 138,403 132,764 137,207 124,262 104,387 76,397 58.63%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 152,349 138,403 132,764 137,207 124,262 104,387 76,397 58.63%
NOSH 238,657 235,209 219,111 218,169 218,169 141,467 118,954 59.27%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 8.65% 2.87% 1.02% 1.17% 0.93% 0.14% -0.24% -
ROE 3.50% 1.49% 0.73% 0.82% 0.77% 0.11% -0.20% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 25.17 29.52 39.72 42.95 57.24 64.56 61.13 -44.74%
EPS 2.24 0.88 0.44 0.51 0.53 0.09 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.61 0.63 0.69 0.80 0.75 -10.05%
Adjusted Per Share Value based on latest NOSH - 218,169
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 21.26 24.57 30.67 33.18 36.57 29.88 22.09 -2.52%
EPS 1.89 0.73 0.34 0.40 0.34 0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.491 0.471 0.4867 0.4408 0.3703 0.271 58.64%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.78 0.815 0.67 0.70 0.78 0.715 0.68 -
P/RPS 3.10 2.76 1.69 1.63 1.36 1.11 1.11 98.69%
P/EPS 34.80 92.94 150.80 136.00 145.87 797.40 -461.78 -
EY 2.87 1.08 0.66 0.74 0.69 0.13 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 1.10 1.11 1.13 0.89 0.91 21.65%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 30/06/23 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 -
Price 0.78 0.755 0.78 0.68 0.705 0.745 0.685 -
P/RPS 3.10 2.56 1.96 1.58 1.23 1.15 1.12 97.50%
P/EPS 34.80 86.10 175.56 132.11 131.84 830.86 -465.17 -
EY 2.87 1.16 0.57 0.76 0.76 0.12 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.28 1.08 1.02 0.93 0.91 21.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment